| Revenue | DKK 1,2M | +19% |
| EBITDA | DKK 644K | +74% |
| Net profit | DKK 476K | +148% |
| Total assets | DKK 591K | +49% |
| Equity | DKK -115K | +81% |
| Employees | 10 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 692 | 675 | 501 | 693 | 719 | 1.049 | 1.249 |
| Staff expenses | -678 | -630 | -571 | -567 | -641 | -644 | -593 |
| EBITDA | 14 | 45 | -70 | 126 | 56 | 370 | 644 |
| Depreciation & amort. | -191 | -203 | -190 | -194 | -186 | -155 | -156 |
| EBIT | -177 | -159 | -260 | -68 | -130 | 216 | 487 |
| Net financials | -42 | -111 | -100 | 262 | -48 | -44 | -23 |
| Profit before tax | -219 | -270 | -360 | 194 | -178 | 172 | 465 |
| Tax | -0 | -0 | -0 | -0 | -0 | -20 | -12 |
| Net profit | -219 | -270 | -360 | 194 | -178 | 192 | 476 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.416 | 1.317 | 962 | 699 | 498 | 397 | 591 |
| Equity | -169 | -438 | -799 | -605 | -783 | -591 | -115 |
| Long-term debt | 860 | 757 | 243 | 39 | 41 | 42 | 43 |
| Short-term debt | 725 | 999 | 1.518 | 1.264 | 1.240 | 946 | 662 |
| Total debt | 1.585 | 1.756 | 1.760 | 1.303 | 1.281 | 988 | 706 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STARBÆK INVEST HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Michael Boilesen | Management | 0 companies |
| Jane Starbæk Boilesen | Chairman | 0 companies |
| Anders Rørbech Steffensen | Chairman | 0 companies |